Discounted Cash Flow
Corebridge Financial, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2010 | $12.2m | $-2.0m | $3.5m | -16.6% | $-1.19 |
| 2011 | $10.9m (-10.6%) | $-2.2m (-9.9%) | $2.3m (-35.2%) | -20.5% (-22.9%) | $-2.36 (-98.3%) |
| 2020 | $15.1b (138256.0%) | $642.0m (28916.7%) | $3.3b (146964.0%) | 4.3% (120.8%) | $2.00 (184.7%) |
| 2021 | $23.4b (55.3%) | $7.4b (1045.6%) | $2.5b (-26.0%) | 31.4% (637.7%) | $19.57 (878.5%) |
| 2022 | $26.7b (14.1%) | $8.1b (10.8%) | $2.6b (6.5%) | 30.5% (-2.9%) | $12.61 (-35.6%) |
| 2023 | $18.9b (-29.2%) | $1.1b (-86.5%) | $3.4b (28.1%) | 5.8% (-80.9%) | $1.72 (-86.4%) |
| 2024 | $18.8b (-0.5%) | $2.2b (102.0%) | $2.2b (-35.9%) | 11.9% (103.0%) | $3.73 (116.9%) |
| 2025 | $18.5b (-1.6%) | $-366.0m (-116.4%) | $2.0b (-6.0%) | -2.0% (-116.7%) | $-0.68 (-118.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.